|
Cash & Equivalents
|
192.41M | | | 207.31M | | 494.62M | 500.49M | 466.60M | 448.83M | 453.23M | 567.45M | 409.55M | 384.26M | 395.26M | 391.64M | 202.90M | 238.90M | 339.01M | 340.30M | 432.86M | 446.18M | 470.27M | 618.07M |
|
Short-term Investments
|
| | | | | | | | | | | | 103.48M | 122.25M | 123.93M | 115.91M | 62.81M | 24.70M | 40.68M | 37.79M | 33.36M | 33.51M | 26.01M |
|
Cash & Current Investments
|
192.41M | | | 207.31M | | 494.62M | 500.49M | 466.60M | 448.83M | 453.23M | 567.45M | 409.55M | 487.74M | 517.51M | 515.57M | 318.82M | 301.71M | 363.71M | 380.98M | 470.65M | 479.54M | 503.78M | 644.08M |
|
Receivables - Net
|
| | | 40.14M | 49.47M | 66.52M | 47.67M | 58.62M | 84.65M | 98.03M | 88.22M | 92.89M | 125.28M | 88.92M | 105.52M | 119.75M | 165.07M | 183.31M | 138.85M | 153.90M | 214.06M | 283.19M | 220.38M |
|
Receivables - Other
|
| | | 3.86M | 2.13M | 2.66M | 3.48M | 4.56M | 4.14M | 4.14M | 5.60M | 5.08M | 4.75M | 2.65M | 3.69M | 8.33M | 10.54M | 10.09M | 8.90M | 15.75M | 18.45M | 16.38M | 20.31M |
|
Receivables
|
| | | 44.00M | 51.59M | 69.18M | 51.16M | 63.19M | 88.79M | 102.16M | 93.82M | 97.97M | 130.03M | 91.57M | 109.21M | 128.07M | 175.61M | 193.39M | 147.75M | 169.66M | 232.50M | 299.57M | 240.69M |
|
Prepaid Assets
|
| | | 17.23M | 26.77M | 31.80M | 29.24M | 27.75M | 32.83M | 34.34M | 36.49M | 42.11M | 57.89M | 77.19M | 45.88M | 44.97M | 53.86M | 52.19M | 53.78M | 37.08M | 80.88M | 93.41M | 121.41M |
|
Current Assets
|
| | | 264.68M | 604.65M | 592.89M | 577.39M | 552.86M | 566.19M | 585.60M | 692.16M | 544.55M | 670.91M | 683.62M | 666.97M | 483.54M | 520.64M | 599.11M | 573.61M | 661.64M | 774.49M | 880.12M | 985.32M |
|
Property, Plant & Equipment (Net)
|
| | | 27.14M | 28.40M | 29.53M | 31.50M | 30.36M | 31.75M | 33.41M | 35.58M | 37.17M | 39.61M | 43.03M | 47.16M | 51.90M | 57.21M | 62.43M | 64.69M | 67.14M | 68.50M | 69.52M | 67.02M |
|
Long-Term Investments
|
| | | | | | | | | | | 238.96M | | | | 158.26M | | | | | | | |
|
Goodwill
|
| | | 29.30M | 29.30M | 29.30M | 29.30M | 29.30M | 30.63M | 30.63M | 32.04M | 34.81M | 34.81M | 34.83M | 34.83M | 34.83M | 34.83M | 34.83M | 34.83M | 34.83M | 34.19M | 32.06M | 32.06M |
|
Intangibles
|
| | | 37.14M | 37.14M | 37.97M | | | | | | 5.48M | | | | 5.25M | 5.22M | 5.20M | 4.55M | 4.55M | 4.55M | 4.55M | 4.55M |
|
Goodwill & Intangibles
|
| | | 34.65M | 34.56M | 35.31M | 35.21M | 35.12M | 36.34M | 36.25M | 37.62M | 40.29M | 40.19M | 40.13M | 40.11M | 40.08M | 40.05M | 40.03M | 39.38M | 39.38M | 38.74M | 36.61M | 36.61M |
|
Other Non-Current Assets
|
| | | 2.15M | 2.15M | 3.45M | 4.54M | 4.71M | 4.98M | 4.96M | 6.10M | 6.04M | 5.96M | 6.15M | 6.08M | 6.41M | 6.78M | 6.60M | 6.49M | 6.09M | 6.13M | 6.32M | 6.33M |
|
Non-Current Assets
|
| | | 73.83M | 74.70M | 77.17M | 79.53M | 78.04M | 80.42M | 81.18M | 85.38M | 89.32M | 90.84M | 99.93M | 103.82M | 108.34M | 112.59M | 117.14M | 118.68M | 120.42M | 121.13M | 120.03M | 117.29M |
|
Assets
|
| | | 338.50M | 679.34M | 670.06M | 656.93M | 630.89M | 646.61M | 666.78M | 777.54M | 633.86M | 761.75M | 783.55M | 770.79M | 591.88M | 633.23M | 716.26M | 692.29M | 782.06M | 895.62M | 1,000.15M | 1,102.61M |
|
Accounts Payables
|
| | | 15.68M | 19.64M | 14.62M | 16.56M | 17.43M | 16.44M | 14.97M | 20.69M | 32.29M | 22.86M | 21.27M | 25.36M | 23.51M | 22.67M | 23.34M | 25.39M | 22.13M | 28.03M | 31.36M | 34.01M |
|
Payables
|
| | | 15.68M | 19.64M | 14.62M | 16.56M | 17.43M | 16.44M | 14.97M | 20.69M | 32.29M | 22.86M | 21.27M | 25.36M | 23.51M | 22.67M | 23.34M | 25.39M | 22.13M | 28.03M | 31.36M | 34.01M |
|
Accumulated Expenses
|
| | | 25.17M | 21.48M | 22.64M | 29.81M | 23.93M | 23.56M | 24.87M | 31.41M | 27.54M | 24.57M | 25.91M | 35.14M | 34.11M | 31.61M | 32.83M | 33.95M | 39.93M | 32.35M | 43.02M | 48.28M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | 1.61M | | | | |
|
Current Deferred Revenue
|
| | | | | | | 0.47M | | | 116.77M | 0.31M | 141.08M | 147.48M | 146.34M | | | | | | | | |
|
Total Current Liabilities
|
| | | 153.45M | 169.79M | 173.74M | 175.14M | 167.25M | 194.97M | 213.71M | 340.26M | 229.96M | 374.19M | 401.85M | 410.27M | 263.02M | 330.74M | 371.54M | 358.08M | 351.85M | 457.12M | 529.53M | 611.09M |
|
Non-Current Debt
|
| | | 144.17M | 145.73M | 147.33M | 148.97M | 150.62M | 152.26M | 153.93M | 160.68M | 160.90M | 161.12M | 161.38M | 161.59M | 161.81M | 162.03M | 211.74M | 210.39M | 321.43M | 321.86M | 322.30M | 322.74M |
|
Minority Interest
|
| | | | | 0.01M | 0.01M | 0.01M | 0.01M | | | 1.18M | 1.12M | 1.13M | 1.10M | 1.12M | 1.09M | 1.09M | 1.08M | 1.10M | 0.86M | | |
|
Operating Leases
|
| | | 10.27M | 9.56M | 8.61M | 7.74M | 6.97M | 6.10M | 5.43M | 4.46M | 3.70M | 2.50M | 9.21M | 9.32M | 10.69M | 8.44M | 8.18M | 8.19M | 7.83M | 7.65M | 7.36M | 6.92M |
|
Total Non-Current Liabilities
|
-42.33M | | | 307.89M | 325.09M | 329.68M | 331.85M | 324.84M | 353.33M | 373.07M | 505.40M | 394.56M | 537.81M | 572.43M | 581.19M | 433.81M | | | | | | | |
|
Total Liabilities
|
-42.33M | | | 307.89M | 325.09M | 329.68M | 331.85M | 324.84M | 353.33M | 373.07M | 505.40M | 394.56M | 537.81M | 572.43M | 581.19M | 433.81M | 501.21M | 591.46M | 576.66M | 681.11M | 786.62M | 859.18M | 940.74M |
|
Total Debt
|
| | | 144.17M | 145.73M | 147.33M | 148.97M | 150.62M | 152.26M | 153.93M | 160.68M | 160.90M | 161.12M | 161.38M | 161.59M | 161.81M | 162.03M | 211.74M | 212.00M | 321.43M | 321.86M | 322.30M | 322.74M |
|
Common Equity
|
42.33M | | | 30.61M | 354.25M | 340.38M | 325.07M | 306.06M | 293.29M | 293.70M | 272.14M | 239.30M | 223.94M | 211.11M | 189.60M | 158.07M | 132.02M | 124.80M | 115.63M | 100.95M | 109.00M | 140.97M | 161.87M |
|
Shareholder's Equity
|
42.33M | | | 30.61M | 354.25M | 340.38M | 325.07M | 306.06M | 293.29M | 293.70M | 272.14M | 239.30M | 223.94M | 211.11M | 189.60M | 158.07M | 132.02M | 124.80M | 115.63M | 100.95M | 109.00M | 140.97M | 161.87M |
|
Liabilities and Shareholders Equity
|
| | | 338.50M | 679.34M | 670.06M | 656.93M | 630.89M | 646.61M | 666.78M | 777.54M | 633.86M | 761.75M | 783.55M | 770.79M | 591.88M | 633.23M | 716.26M | 692.29M | 782.06M | 895.62M | 1,000.15M | 1,102.61M |
|
Retained Earnings
|
| | | -379.57M | -436.44M | -481.21M | -527.02M | -582.69M | -623.51M | -635.09M | -675.34M | -732.24M | -769.52M | -798.00M | -833.05M | -880.26M | -926.78M | -950.79M | -977.20M | -1008.29M | -1017.41M | -1001.74M | -998.01M |
|
Treasury Shares
|
10.87M | 10.88M | 12.16M | 11.81M | 10.56M | 10.37M | 8.94M | 8.61M | 6.30M | 5.98M | 8.66M | 8.73M | 10.00M | 10.15M | 10.58M | 10.54M | 14.39M | 14.02M | 13.62M | 13.34M | 12.23M | 12.09M | 10.12M |